The Discounted Cash Flow (DCF) valuation of KC Feed Co Ltd (025880.KQ) is 7,590.73 KRW. With the latest stock price at 2,835.00 KRW, the upside of KC Feed Co Ltd based on DCF is 167.8%.
Based on the latest price of 2,835.00 KRW and our DCF valuation, KC Feed Co Ltd (025880.KQ) is a buy. buying 025880.KQ stocks now will result in a potential gain of 167.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 8.5% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,444.25 - 12,226.07 | 7,590.73 |
| Upside | 92.0% - 331.3% | 167.8% |